| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 871.0 | 509.4 | 581.3 | 639.0 | 847.8 | 1,567.1 | 1,025.8 | 591.9 | 689.0 | 598.5 | 730.5 | 699.2 | 737.6 | 648.1 | 580.5 | 772.6 | 1,014.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 871.0 | 509.4 | 581.3 | 639.0 | 847.8 | 1,567.1 | 1,025.8 | 591.9 | 689.0 | 598.5 | 730.5 | 699.2 | 737.6 | 648.1 | 580.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 4,770.3 | 4,297.2 | 4,830.0 | 5,137.4 | 5,448.2 | 4,912.4 | 5,273.1 | 5,276.1 | 5,370.5 | 4,413.1 | 4,243.0 | 4,134.5 | 4,277.9 | 4,179.0 | 4,181.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 526.9 | 488.2 | 526.5 | 584.9 | 594.9 | 614.7 | 605.5 | 613.6 | 633.4 | 567.0 | 585.4 | 633.5 | 706.2 | 704.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,313.9 | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,052.1 | 929.4 | 990.5 | 959.9 | 565.7 | 1,103.5 | 1,012.4 | 1,025.3 | 478.1 | 785.6 | 810.9 | 422.6 | 481.9 | 462.1 | 266.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,642.5 | 931.8 | 993.6 | 965.0 | 1,101.5 | 1,103.5 | 1,073.4 | 1,025.5 | 527.2 | 825.1 | 849.1 | 465.9 | 480.1 | 197.4 | (125.8) | 670.0 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 224.9 | 871.0 | 274.6 | 289.8 | 395.0 | 509.4 | 410.9 | 468.9 | 604.8 | 581.3 | 571.1 | 407.6 | 706.7 | 639.0 | 527.5 | |||||||||||||||||||||||||
| 874.0 |
| 537.5 |
| - |
| - |
| - |
| 772.6 |
| 1,014.6 |
| 874.0 |
| 537.5 |
| 3,844.1 |
| 3,070.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 149.1 | 163.7 | 160.8 | 158.0 | 126.7 | 186.9 | 185.6 | 129.1 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,790.4 | 4,970.3 | 5,572.1 | 5,934.4 | 6,422.7 | 6,666.4 | 6,484.5 | 5,997.1 | 6,171.2 | 5,132.9 | 5,092.5 | 4,981.5 | 5,243.0 | 5,060.6 | 4,990.5 | 4,874.0 | 4,332.4 | - | - |
| 685.6 |
| 688.8 |
| 703.6 |
| - |
| - |
| Accumulated Depreciation | 403.7 | 369.8 | 396.6 | 472.7 | 478.1 | 479.6 | 462.2 | 461.0 | 475.7 | 419.7 | 438.3 | 484.4 | 540.2 | 519.3 | 511.1 | 518.5 | 527.2 | - | - |
| Property,Plant & Equipment Net | 123.2 | 118.4 | 129.9 | 112.2 | 116.8 | 135.1 | 143.3 | 152.6 | 157.7 | 147.3 | 147.1 | 149.1 | 166.0 | 184.8 | 174.5 | 170.3 | 176.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 100.2 | 103.9 | 102.2 | 95.8 | 114.2 | 106.6 | 97.8 | 161.4 | 158.7 | 145.8 | 137.9 | 132.3 | 140.2 | 85.3 | 75.9 | 71.6 | 65.5 | - | - |
| Goodwill | 1,544.6 | 1,563.4 | 1,586.8 | 1,628.1 | 1,722.2 | 1,225.8 | 1,260.1 | 1,297.1 | 1,343.0 | 1,239.9 | 1,257.4 | 1,075.2 | 1,090.9 | 1,041.3 | 984.7 | 954.1 | 959.1 | - | - |
| Intangible Assets | 430.1 | 486.1 | 519.6 | 549.5 | 583.6 | 248.6 | 268.6 | 246.3 | 284.0 | 294.4 | 326.5 | 286.8 | 309.1 | 330.6 | 354.9 | 376.2 | 398.4 | - | - |
| Operating Lease Right Of Use Assets | 392.7 | 361.3 | 414.0 | 365.7 | 373.4 | 400.7 | 448.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 126.2 | 99.3 | 101.0 | 81.4 | 83.9 | 106.2 | 68.2 | 84.4 | 102.7 | 128.1 | - | - | - |
| Other Non-Current Assets | 3,246.5 | 3,112.3 | 3,128.2 | 3,083.8 | 3,289.4 | 2,526.7 | 2,596.0 | 2,370.1 | 927.7 | 759.7 | 694.0 | 688.6 | 479.3 | 395.3 | 395.1 | 355.1 | 347.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 2,370.1 | 2,554.7 | 2,294.0 | 2,277.9 | 2,050.6 | 1,879.3 | 1,767.2 | 1,734.7 | 1,685.4 | 1,705.0 | - | - |
| Total Assets | 9,160.1 | 8,201.0 | 8,830.2 | 9,130.4 | 9,828.9 | 9,328.2 | 9,223.8 | 8,519.8 | 8,883.6 | 7,574.2 | 7,517.5 | 7,181.2 | 7,286.6 | 7,012.6 | 6,899.7 | 6,729.7 | 6,213.8 | - | - |
| 944.4 |
| - |
| - |
| Short Term Debt | 590.4 | 2.4 | 3.1 | 5.1 | 535.8 | 0.0 | 61.0 | 0.2 | 49.1 | 39.5 | 38.2 | 43.3 | (1.8) | (264.7) | (391.8) | 0.7 | 41.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 46.5 | 38.7 | 38.4 | 35.5 | 48.5 | 55.7 | 54.3 | 53.8 | - | - | - |
| Operating Lease Liabilities Current | 107.4 | 98.6 | 100.2 | 105.5 | 110.0 | 119.3 | 122.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 457.6 | 475.1 | 693.0 | 572.6 | 584.7 | 602.1 | 545.4 | 411.0 | 490.9 | 398.6 | 483.7 | 472.7 | 536.1 | 533.8 | 520.8 | 547.4 | 465.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,233.6 | 4,437.1 | 4,799.7 | 4,911.7 | 5,780.5 | 4,684.8 | 4,441.4 | 4,175.9 | 4,810.4 | 3,658.8 | 3,451.0 | 3,353.8 | 3,509.6 | 3,677.2 | 3,762.2 | 3,290.1 | 2,603.0 | - | - |
| 669.3 |
| 715.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 304.3 | 279.0 | 323.2 | 266.6 | 275.8 | 305.1 | 336.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 1.5 | 2.4 | 0.0 | 0.0 | 10.0 | 17.1 | 28.6 | 29.8 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 18.8 | 32.3 | 32.3 | 222.2 | 157.4 | 46.7 | 14.3 | 18.4 | 19.5 | 17.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 509.8 | 428.6 | 482.7 | 534.1 | 675.2 | 781.2 | 671.8 | 620.1 | 737.5 | 683.4 | 563.1 | 461.8 | 382.6 | 372.5 | 388.1 | 373.1 | 358.7 | - | - |
| Total Non-Current Liabilities | 1,866.2 | 1,637.0 | 1,796.4 | 1,760.6 | 1,516.7 | 2,189.8 | 2,020.9 | 1,645.4 | 1,215.6 | 1,469.0 | 1,374.0 | 884.4 | 864.5 | 834.6 | 654.1 | 1,042.4 | 1,074.3 | - | - |
| Total Liabilities | 7,099.8 | 6,074.1 | 6,596.1 | 6,672.3 | 7,297.2 | 6,874.6 | 6,462.3 | 5,821.3 | 6,026.0 | 5,127.8 | 4,825.0 | 4,238.2 | 4,372.4 | 4,511.8 | 4,416.3 | 4,332.5 | 3,677.3 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | 3,337.5 | 3,302.6 | 3,227.2 | 3,186.7 | 3,084.2 | 3,014.0 | 2,873.2 | 2,839.9 | 2,781.7 | 2,544.2 | - | - |
| Retained Earnings | 3,732.3 | 3,812.3 | 3,813.0 | 3,868.5 | 3,634.6 | 3,388.8 | 3,494.1 | 3,157.7 | 2,713.0 | 2,291.3 | 1,966.0 | 1,667.8 | 1,317.5 | 1,101.5 | 971.7 | 785.2 | 1,109.6 | - | - |
| Accumulated Other Comprehensive Income | (412.1) | (443.0) | (466.0) | (458.7) | (389.4) | (397.3) | (441.0) | (399.8) | (288.2) | (426.1) | (286.0) | (155.2) | 82.2 | 34.4 | 35.3 | 87.0 | 106.9 | - | - |
| Treasury Stock | 4,834.3 | 4,791.4 | 4,639.8 | 4,447.9 | 4,169.4 | 3,954.2 | 3,681.9 | 3,471.7 | 2,953.7 | 2,731.7 | 2,243.2 | 1,654.9 | 1,500.6 | 1,509.4 | 1,364.6 | 1,257.8 | 1,225.2 | - | - |
| Minority Interest | 0.7 | 1.7 | 10.8 | 10.8 | 10.0 | 12.6 | 18.5 | 73.6 | 82.7 | 84.5 | 67.8 | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,059.6 | 2,125.2 | 2,223.3 | 2,447.3 | 2,521.7 | 2,441.0 | 2,743.0 | 2,624.9 | 2,774.9 | 2,361.9 | 2,624.7 | 2,943.0 | 2,914.2 | 2,500.8 | 2,483.4 | 2,397.2 | 2,536.5 | 2,459.4 | 2,658.3 |
| Total Equity | 2,060.3 | 2,126.9 | 2,234.1 | 2,458.1 | 2,531.7 | 2,453.6 | 2,761.5 | 2,698.5 | 2,857.6 | 2,446.4 | 2,692.5 | 2,943.0 | 2,914.2 | 2,500.8 | 2,483.4 | 2,397.2 | 2,536.5 | 2,459.4 | 2,658.3 |
| 757.3 |
| - |
| - |
| Net debt | 771.5 | 422.4 | 412.3 | 326.0 | 253.7 | (463.6) | 47.6 | 433.6 | (161.8) | 226.6 | 118.6 | (233.3) | (257.5) | (450.7) | (706.3) | (102.6) | (257.3) | - | - |
| Working Capital | 556.8 | 533.2 | 772.4 | 1,022.7 | 642.2 | 1,981.6 | 2,043.1 | 1,821.2 | 1,360.8 | 1,474.1 | 1,641.5 | 1,627.7 | 1,733.4 | 1,383.4 | 1,228.3 | 1,583.9 | 1,729.4 | - | - |
| Book Value | 2,059.6 | 2,125.2 | 2,223.3 | 2,447.3 | 2,521.7 | 2,441.0 | 2,743.0 | 2,624.9 | 2,774.9 | 2,361.9 | 2,624.7 | 2,943.0 | 2,914.2 | 2,500.8 | 2,483.4 | 2,397.2 | 2,536.5 | 2,459.4 | 2,658.3 |
| Tangible Book Value | 84.9 | 75.7 | 116.9 | 269.7 | 215.9 | 966.6 | 1,214.3 | 1,081.5 | 1,147.9 | 827.6 | 1,040.8 | 1,581.0 | 1,514.2 | 1,128.9 | 1,143.8 | 1,066.9 | 1,179.0 | - | - |
| 886.2 |
| 777.3 |
| 847.8 |
| 1,612.6 |
| 1,461.4 |
| 1,522.7 |
| 1,567.1 |
| 1,587.7 |
| 1,438.6 |
| 1,099.5 |
| 1,025.8 |
| 807.1 |
| 770.4 |
| 566.3 |
| 591.9 |
| 682.6 |
| 767.5 |
| 552.2 |
| 689.0 |
| 666.9 |
| 573.1 |
| 724.4 |
| 598.5 |
| 503.1 |
| 546.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 224.9 | 871.0 | 274.6 | 289.8 | 395.0 | 509.4 | 410.9 | 468.9 | 604.8 | 581.3 | 571.1 | 407.6 | 706.7 | 639.0 | 527.5 | 886.2 | 777.3 | 847.8 | 1,612.6 | 1,461.4 | 1,522.7 | 1,567.1 | 1,587.7 | 1,438.6 | 1,099.5 | 1,025.8 | 807.1 | 770.4 | 566.3 | 591.9 | 682.6 | 767.5 | 552.2 | 689.0 | 666.9 | 573.1 | 724.4 | 598.5 | 503.1 | 546.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,628.2 | 4,770.3 | 4,632.3 | 4,641.3 | 4,168.8 | 4,297.2 | 4,592.8 | 4,595.7 | 4,458.5 | 4,830.0 | 4,600.2 | 4,995.2 | 4,773.2 | 5,137.4 | 4,720.3 | 5,343.9 | 5,440.0 | 5,448.2 | 5,091.4 | 5,203.3 | 4,892.7 | 4,912.4 | 4,535.7 | 4,224.6 | 4,748.5 | 5,273.1 | 5,122.1 | 5,415.6 | 5,186.3 | 5,276.1 | 5,331.3 | 5,363.9 | 5,408.3 | 5,370.5 | 5,181.0 | 4,927.4 | 4,430.6 | 4,413.1 | 4,581.9 | 4,462.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 209.7 | 149.1 | 194.0 | 212.0 | 185.9 | 163.7 | 178.9 | 168.7 | 186.5 | 160.8 | 165.3 | 188.1 | 178.0 | 158.0 | 174.0 | 171.8 | 152.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,062.8 | 5,790.4 | 5,100.9 | 5,143.1 | 4,749.7 | 4,970.3 | 5,182.6 | 5,233.3 | 5,249.8 | 5,572.1 | 5,336.6 | 5,590.9 | 5,657.9 | 5,934.4 | 5,421.8 | 6,401.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 523.2 | 526.9 | 543.2 | 546.4 | 511.7 | 488.2 | 539.5 | 513.7 | 518.3 | 526.5 | 510.9 | 516.8 | 595.1 | 584.9 | 537.3 | 568.0 | 591.1 | 594.9 | 598.3 | 606.4 | 599.0 | 614.7 | 599.6 | 593.9 | 584.5 | 605.5 | 596.7 | 613.4 | 601.3 | 613.6 | 627.5 | 624.2 | 653.2 | 633.4 | 623.9 | 606.4 | 572.0 | 567.0 | 612.2 | 606.3 |
| Accumulated Depreciation | 405.0 | 403.7 | 418.3 | 417.3 | 389.4 | 369.8 | 412.7 | 391.6 | 394.1 | 396.6 | 391.3 | 400.5 | 484.7 | 472.7 | 432.9 | 458.0 | 477.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 118.2 | 123.2 | 124.9 | 129.1 | 122.3 | 118.4 | 126.8 | 122.1 | 124.2 | 129.9 | 119.6 | 116.3 | 110.4 | 112.2 | 104.4 | 110.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,539.4 | 1,544.6 | 1,543.9 | 1,549.0 | 1,577.9 | 1,563.4 | 1,594.1 | 1,573.2 | 1,574.5 | 1,586.8 | 1,620.1 | 1,635.2 | 1,631.7 | 1,628.1 | 1,640.4 | 1,669.9 | 1,710.0 | 1,722.2 | ||||||||||||||||||||||
| Intangible Assets | 422.9 | 430.1 | 437.0 | 445.1 | 479.4 | 486.1 | 498.1 | 499.8 | 507.8 | 519.6 | 523.6 | 533.8 | 541.4 | 549.5 | 553.9 | 560.9 | 573.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 373.9 | 392.7 | 402.4 | 419.4 | 381.0 | 361.3 | 385.6 | 381.5 | 403.9 | 414.0 | 400.1 | 404.7 | 381.8 | 365.7 | 306.7 | 314.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3,210.3 | 3,246.5 | 3,221.1 | 3,233.1 | 3,165.2 | 3,112.3 | 3,168.9 | 3,098.2 | 3,114.6 | 3,128.2 | 3,132.6 | 3,162.0 | 3,121.3 | 3,083.8 | 3,030.7 | 3,106.6 | 3,238.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,391.3 | 9,160.1 | 8,446.9 | 8,505.3 | 8,037.2 | 8,201.0 | 8,478.3 | 8,453.6 | 8,488.6 | 8,830.2 | 8,588.8 | 8,869.2 | 8,889.6 | 9,130.4 | 8,556.9 | 9,618.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 112.4 | 625.0 | 747.8 | 815.4 | 100.6 | 23.4 | 24.8 | 136.8 | 15.6 | 12.1 | 13.6 | 22.3 | 16.6 | 26.6 | 13.2 | 481.0 | 512.6 | 552.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 104.6 | 107.4 | 106.9 | 108.7 | 102.5 | 98.6 | 102.0 | 98.0 | 98.6 | 100.2 | 102.0 | 103.6 | 104.7 | 105.5 | 96.4 | 101.8 | ||||||||||||||||||||||||
| Accrued Expenses | 484.9 | 457.6 | 427.9 | 499.7 | 472.2 | 475.1 | 627.0 | 572.2 | 604.3 | 693.0 | 563.6 | 545.4 | 576.7 | 572.6 | 536.2 | 540.8 | 589.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,502.6 | 5,233.6 | 5,123.9 | 5,267.0 | 4,238.7 | 4,437.1 | 4,525.0 | 4,578.0 | 4,504.1 | 4,799.7 | 4,427.7 | 4,616.4 | 4,579.6 | 4,911.7 | 4,450.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 287.6 | 304.3 | 314.1 | 328.2 | 295.0 | 279.0 | 299.0 | 294.8 | 315.5 | 323.2 | 306.2 | 308.7 | 282.6 | 266.6 | 216.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 501.3 | 509.8 | 529.2 | 444.6 | 427.2 | 428.6 | 476.9 | 473.2 | 512.4 | 482.7 | 493.1 | 515.5 | 545.6 | 534.1 | 590.4 | 608.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,823.2 | 1,866.2 | 1,311.6 | 1,243.1 | 1,693.6 | 1,637.0 | 1,775.6 | 1,729.7 | 1,796.8 | 1,796.4 | 1,747.8 | 1,803.0 | 1,800.6 | 1,760.6 | 1,690.3 | 1,772.6 | ||||||||||||||||||||||||
| Total Liabilities | 6,325.8 | 7,099.8 | 6,435.5 | 6,510.1 | 5,932.3 | 6,074.1 | 6,300.6 | 6,307.7 | 6,300.9 | 6,596.1 | 6,175.5 | 6,419.4 | 6,380.2 | 6,672.3 | 6,140.3 | 7,173.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,734.8 | 3,732.3 | 3,735.5 | 3,717.5 | 3,817.9 | 3,812.3 | 3,862.1 | 3,839.3 | 3,852.7 | 3,813.0 | 3,968.7 | 3,938.4 | 3,946.3 | 3,868.5 | 3,888.5 | 3,777.2 | 3,726.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (412.1) | (412.1) | (457.1) | (450.9) | (447.1) | (443.0) | (469.9) | (500.4) | (495.5) | (466.0) | (483.1) | (459.5) | (451.6) | (458.7) | (533.2) | |||||||||||||||||||||||||
| Treasury Stock | 4,836.3 | 4,834.3 | 4,834.3 | 4,834.3 | 4,822.0 | 4,791.4 | 4,756.8 | 4,727.5 | 4,700.4 | 4,639.8 | 4,589.1 | 4,538.2 | 4,488.1 | 4,447.9 | 4,422.7 | 4,337.5 | 4,237.5 | |||||||||||||||||||||||
| Minority Interest | 0.5 | 0.7 | 0.6 | 0.8 | 2.1 | 1.7 | 1.6 | 9.0 | 11.0 | 10.8 | 10.6 | 10.6 | 11.0 | 10.8 | 10.5 | 9.6 | 10.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,065.0 | 2,059.6 | 2,010.8 | 1,994.4 | 2,102.8 | 2,125.2 | 2,176.1 | 2,136.9 | 2,176.7 | 2,223.3 | 2,402.7 | 2,439.2 | 2,498.4 | 2,447.3 | 2,406.1 | 2,435.2 | ||||||||||||||||||||||||
| Total Equity | 2,065.5 | 2,060.3 | 2,011.4 | 1,995.2 | 2,104.9 | 2,126.9 | 2,177.7 | 2,145.9 | 2,187.7 | 2,234.1 | 2,413.3 | 2,449.8 | 2,509.4 | 2,458.1 | 2,416.6 | 2,444.8 | 2,556.1 | 2,531.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 112.4 | 625.0 | 747.8 | 815.4 | 100.6 | 23.4 | 24.8 | 136.8 | 15.6 | 12.1 | 13.6 | 22.3 | 16.6 | 26.6 | 13.2 | 481.0 | 512.6 | 552.6 | 482.9 | 23.1 | 25.1 | 20.4 | 29.2 | 40.5 | 47.8 | 61.0 | 47.0 | 47.7 | 52.6 | 50.1 | 41.2 | 43.4 | 478.9 | 469.4 | 452.7 | 435.8 | 37.6 | 39.8 | 36.0 | 24.2 |
| Net debt | (112.5) | (246.0) | 473.2 | 525.6 | (294.4) | (486.0) | (386.1) | (332.1) | (589.2) | (569.2) | (557.5) | (385.3) | (690.1) | (612.4) | (514.3) | (405.2) | (264.7) | (295.2) | ||||||||||||||||||||||
| Working Capital | 560.2 | 556.8 | (23.0) | (123.9) | 511.0 | 533.2 | 657.6 | 655.3 | 745.7 | 772.4 | 908.9 | 974.5 | 1,078.3 | 1,022.7 | 971.8 | 1,000.8 | 672.3 | |||||||||||||||||||||||
| Book Value | 2,065.0 | 2,059.6 | 2,010.8 | 1,994.4 | 2,102.8 | 2,125.2 | 2,176.1 | 2,136.9 | 2,176.7 | 2,223.3 | 2,402.7 | 2,439.2 | 2,498.4 | 2,447.3 | 2,406.1 | 2,435.2 | 2,545.5 | 2,521.7 | ||||||||||||||||||||||
| Tangible Book Value | 102.7 | 84.9 | 29.9 | 0.3 | 45.5 | 75.7 | 83.9 | 63.9 | 94.4 | 116.9 | 259.0 | 270.2 | 325.3 | 269.7 | 211.8 | 204.4 | 262.5 | |||||||||||||||||||||||
| 126.7 |
| 154.7 |
| 165.0 |
| 208.9 |
| 186.9 |
| 224.7 |
| 229.5 |
| 211.1 |
| 185.6 |
| 145.6 |
| 190.8 |
| 282.8 |
| 129.1 |
| 150.4 |
| 137.9 |
| - |
| 111.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,369.5 |
| 6,422.7 |
| 6,858.7 |
| 6,829.7 |
| 6,624.3 |
| 6,666.4 |
| 6,348.1 |
| 5,892.7 |
| 6,059.1 |
| 6,484.5 |
| 6,074.8 |
| 6,376.8 |
| 6,035.4 |
| 5,997.1 |
| 6,164.3 |
| 6,269.3 |
| 6,327.0 |
| 6,171.2 |
| 5,973.6 |
| 5,621.1 |
| 5,300.8 |
| 5,132.9 |
| 5,197.1 |
| 5,116.5 |
| 478.1 |
| 479.5 |
| 483.4 |
| 472.4 |
| 479.6 |
| 467.1 |
| 457.5 |
| 446.1 |
| 462.2 |
| 456.7 |
| 465.7 |
| 454.9 |
| 461.0 |
| 477.5 |
| 474.9 |
| 494.8 |
| 475.7 |
| 469.6 |
| 451.5 |
| 424.8 |
| 419.7 |
| 458.7 |
| 452.9 |
| 113.4 |
| 116.8 |
| 118.8 |
| 123.0 |
| 126.6 |
| 135.1 |
| 132.5 |
| 136.4 |
| 138.4 |
| 143.3 |
| 140.0 |
| 147.7 |
| 146.4 |
| 152.6 |
| 150.0 |
| 149.3 |
| 158.4 |
| 157.7 |
| 154.3 |
| 154.9 |
| 147.2 |
| 147.3 |
| 153.5 |
| 153.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,206.6 |
| 1,219.1 |
| 1,215.0 |
| 1,225.8 |
| 1,198.6 |
| 1,178.2 |
| 1,233.1 |
| 1,260.1 |
| 1,231.8 |
| 1,262.4 |
| 1,293.6 |
| 1,297.1 |
| 1,315.6 |
| 1,321.9 |
| 1,360.0 |
| 1,343.0 |
| 1,322.0 |
| 1,291.9 |
| 1,256.3 |
| 1,239.9 |
| 1,284.1 |
| 1,272.3 |
| 583.6 |
| 232.2 |
| 237.4 |
| 240.4 |
| 248.6 |
| 251.5 |
| 255.1 |
| 260.2 |
| 268.6 |
| 272.9 |
| 276.3 |
| 238.2 |
| 246.3 |
| 256.0 |
| 264.6 |
| 276.3 |
| 284.0 |
| 288.1 |
| 290.3 |
| 287.3 |
| 294.4 |
| 309.1 |
| 315.3 |
| 351.5 |
| 373.4 |
| 360.4 |
| 367.2 |
| 378.2 |
| 400.7 |
| 407.9 |
| 409.1 |
| 415.7 |
| 448.5 |
| 415.6 |
| 458.5 |
| 434.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,289.4 |
| 2,474.8 |
| 2,509.7 |
| 2,493.6 |
| 2,526.7 |
| 2,468.7 |
| 2,430.5 |
| 2,479.4 |
| 2,596.0 |
| 618.1 |
| 526.6 |
| 670.8 |
| 826.7 |
| 839.4 |
| 807.7 |
| 774.4 |
| 927.7 |
| 843.7 |
| 781.3 |
| 687.3 |
| 759.7 |
| 776.6 |
| 648.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,523.8 |
| 2,636.6 |
| 2,370.1 |
| 2,411.0 |
| 2,394.2 |
| 2,410.7 |
| 2,554.7 |
| 2,453.8 |
| 2,363.5 |
| 2,230.9 |
| 2,294.0 |
| 2,369.8 |
| 2,236.1 |
| 9,721.1 |
| 9,828.9 |
| 9,452.3 |
| 9,462.4 |
| 9,244.5 |
| 9,328.2 |
| 8,949.3 |
| 8,459.6 |
| 8,676.9 |
| 9,223.8 |
| 8,753.2 |
| 9,048.3 |
| 8,818.4 |
| 8,519.8 |
| 8,725.3 |
| 8,812.8 |
| 8,896.1 |
| 8,883.6 |
| 8,581.7 |
| 8,139.5 |
| 7,678.9 |
| 7,574.2 |
| 7,720.4 |
| 7,506.0 |
| 482.9 |
| 23.1 |
| 25.1 |
| 20.4 |
| 29.2 |
| 40.5 |
| 47.8 |
| 61.0 |
| 47.0 |
| 47.7 |
| 52.6 |
| 50.1 |
| 41.2 |
| 43.4 |
| 478.9 |
| 469.4 |
| 452.7 |
| 435.8 |
| 37.6 |
| 39.8 |
| 36.0 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| 110.0 |
| 108.0 |
| 110.3 |
| 113.5 |
| 119.3 |
| 115.2 |
| 113.4 |
| 113.6 |
| 122.1 |
| 103.5 |
| 126.6 |
| 117.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 584.7 |
| 553.0 |
| 577.6 |
| 590.4 |
| 602.1 |
| 555.6 |
| 499.6 |
| 531.2 |
| 545.4 |
| 471.0 |
| 542.5 |
| 553.5 |
| 411.0 |
| 447.7 |
| 451.2 |
| 504.5 |
| 490.9 |
| 462.9 |
| 405.6 |
| 406.5 |
| 398.6 |
| 434.3 |
| 419.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,401.1 |
| 5,697.2 |
| 5,780.5 |
| 5,349.4 |
| 4,950.2 |
| 4,750.4 |
| 4,684.8 |
| 4,275.5 |
| 3,937.6 |
| 4,075.5 |
| 4,441.4 |
| 4,111.3 |
| 4,359.9 |
| 4,216.8 |
| 4,175.9 |
| 4,192.6 |
| 4,235.0 |
| 4,750.0 |
| 4,810.4 |
| 4,626.2 |
| 4,356.7 |
| 3,647.2 |
| 3,658.8 |
| 3,731.3 |
| 3,575.4 |
| 222.2 |
| 256.3 |
| 275.8 |
| 268.5 |
| 272.6 |
| 285.3 |
| 305.1 |
| 318.8 |
| 308.5 |
| 316.7 |
| 336.7 |
| 314.1 |
| 334.3 |
| 319.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 660.2 |
| 675.2 |
| 768.6 |
| 772.7 |
| 773.9 |
| 781.2 |
| 691.1 |
| 656.4 |
| 650.1 |
| 671.8 |
| 628.5 |
| 633.8 |
| 628.9 |
| 620.1 |
| 685.0 |
| 685.1 |
| 716.0 |
| 737.5 |
| 762.2 |
| 728.6 |
| 703.6 |
| 683.4 |
| 676.6 |
| 586.0 |
| 1,467.8 |
| 1,516.7 |
| 1,619.7 |
| 2,115.5 |
| 2,116.7 |
| 2,189.8 |
| 2,068.4 |
| 1,979.2 |
| 1,962.4 |
| 2,020.9 |
| 1,925.8 |
| 1,993.9 |
| 1,951.7 |
| 1,645.4 |
| 1,722.5 |
| 1,730.3 |
| 1,207.1 |
| 1,215.6 |
| 1,232.8 |
| 1,183.4 |
| 1,499.6 |
| 1,469.0 |
| 1,516.3 |
| 1,415.8 |
| 7,165.0 |
| 7,297.2 |
| 6,969.1 |
| 7,065.7 |
| 6,867.1 |
| 6,874.6 |
| 6,343.9 |
| 5,916.8 |
| 6,037.9 |
| 6,462.3 |
| 6,037.1 |
| 6,353.8 |
| 6,168.5 |
| 5,821.3 |
| 5,915.1 |
| 5,965.3 |
| 5,957.1 |
| 6,026.0 |
| 5,859.0 |
| 5,540.1 |
| 5,146.8 |
| 5,127.8 |
| 5,247.6 |
| 4,991.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,343.0 |
| 3,337.5 |
| 3,326.9 |
| 3,320.1 |
| 3,313.3 |
| 3,302.6 |
| 3,291.7 |
| 3,278.6 |
| 3,268.3 |
| 3,227.2 |
| 3,206.5 |
| 3,204.4 |
| 3,634.6 |
| 3,591.8 |
| 3,494.1 |
| 3,450.8 |
| 3,388.8 |
| 3,378.5 |
| 3,368.2 |
| 3,495.8 |
| 3,494.1 |
| 3,419.4 |
| 3,273.3 |
| 3,211.2 |
| 3,157.7 |
| 3,060.7 |
| 2,902.7 |
| 2,825.3 |
| 2,713.0 |
| 2,558.2 |
| 2,420.5 |
| 2,365.7 |
| 2,291.3 |
| 2,221.5 |
| 2,092.3 |
| (471.5) |
| (399.6) |
| (389.4) |
| (444.6) |
| (422.3) |
| (437.8) |
| (397.3) |
| (432.8) |
| (479.1) |
| (505.8) |
| (441.0) |
| (452.5) |
| (416.5) |
| (401.8) |
| (399.8) |
| (393.2) |
| (375.9) |
| (264.1) |
| (288.2) |
| (290.6) |
| (324.7) |
| (385.4) |
| (426.1) |
| (324.7) |
| (317.3) |
| 4,169.4 |
| 4,109.0 |
| 4,109.0 |
| 4,058.9 |
| 3,954.2 |
| 3,753.3 |
| 3,752.3 |
| 3,752.1 |
| 3,681.9 |
| 3,631.0 |
| 3,579.9 |
| 3,578.0 |
| 3,471.7 |
| 3,270.1 |
| 3,084.1 |
| 3,020.5 |
| 2,953.7 |
| 2,927.8 |
| 2,863.6 |
| 2,804.4 |
| 2,731.7 |
| 2,712.5 |
| 2,537.0 |
| 10.0 |
| 9.8 |
| 9.6 |
| 11.1 |
| 12.6 |
| 16.7 |
| 16.8 |
| 18.8 |
| 18.5 |
| 18.0 |
| 62.0 |
| 74.3 |
| 73.6 |
| 84.7 |
| 83.5 |
| 83.8 |
| 82.7 |
| 90.0 |
| 87.4 |
| 86.7 |
| 84.5 |
| 80.8 |
| 71.2 |
| 2,545.5 |
| 2,521.7 |
| 2,473.4 |
| 2,387.1 |
| 2,366.3 |
| 2,441.0 |
| 2,588.7 |
| 2,526.0 |
| 2,620.2 |
| 2,743.0 |
| 2,698.1 |
| 2,632.5 |
| 2,575.6 |
| 2,624.9 |
| 2,725.5 |
| 2,764.0 |
| 2,855.2 |
| 2,774.9 |
| 2,632.7 |
| 2,512.0 |
| 2,445.4 |
| 2,361.9 |
| 2,392.0 |
| 2,443.6 |
| 2,483.2 |
| 2,396.7 |
| 2,377.4 |
| 2,453.6 |
| 2,605.4 |
| 2,542.8 |
| 2,639.0 |
| 2,761.5 |
| 2,716.1 |
| 2,694.5 |
| 2,649.9 |
| 2,698.5 |
| 2,810.2 |
| 2,847.5 |
| 2,939.0 |
| 2,857.6 |
| 2,722.7 |
| 2,599.4 |
| 2,532.1 |
| 2,446.4 |
| 2,472.8 |
| 2,514.8 |
| (1,129.7) |
| (1,438.3) |
| (1,497.6) |
| (1,546.7) |
| (1,558.5) |
| (1,398.1) |
| (1,051.7) |
| (964.8) |
| (760.1) |
| (722.7) |
| (513.7) |
| (541.8) |
| (641.4) |
| (724.1) |
| (73.3) |
| (219.6) |
| (214.2) |
| (137.3) |
| (686.8) |
| (558.7) |
| (467.1) |
| (522.1) |
| 642.2 |
| 1,509.3 |
| 1,879.5 |
| 1,873.9 |
| 1,981.6 |
| 2,072.6 |
| 1,955.1 |
| 1,983.6 |
| 2,043.1 |
| 1,963.5 |
| 2,016.9 |
| 1,818.6 |
| 1,821.2 |
| 1,971.7 |
| 2,034.3 |
| 1,577.0 |
| 1,360.8 |
| 1,347.4 |
| 1,264.4 |
| 1,653.6 |
| 1,474.1 |
| 1,465.8 |
| 1,541.1 |
| 2,473.4 |
| 2,387.1 |
| 2,366.3 |
| 2,441.0 |
| 2,588.7 |
| 2,526.0 |
| 2,620.2 |
| 2,743.0 |
| 2,698.1 |
| 2,632.5 |
| 2,575.6 |
| 2,624.9 |
| 2,725.5 |
| 2,764.0 |
| 2,855.2 |
| 2,774.9 |
| 2,632.7 |
| 2,512.0 |
| 2,445.4 |
| 2,361.9 |
| 2,392.0 |
| 2,443.6 |
| 215.9 |
| 1,034.6 |
| 930.6 |
| 910.9 |
| 966.6 |
| 1,138.6 |
| 1,092.7 |
| 1,126.9 |
| 1,214.3 |
| 1,193.4 |
| 1,093.8 |
| 1,043.8 |
| 1,081.5 |
| 1,153.9 |
| 1,177.5 |
| 1,218.9 |
| 1,147.9 |
| 1,022.6 |
| 929.8 |
| 901.8 |
| 827.6 |
| 798.8 |
| 856.0 |